[UMCCA] QoQ Cumulative Quarter Result on 31-Jul-2004 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -67.28%
YoY- -4.68%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 100,013 76,603 46,989 23,039 37,486 20,432 13,441 281.60%
PBT 33,418 27,023 18,013 8,274 27,035 18,958 14,722 72.80%
Tax 159 -6,811 -4,532 -1,934 -7,659 -5,348 -3,899 -
NP 33,577 20,212 13,481 6,340 19,376 13,610 10,823 112.86%
-
NP to SH 33,577 20,212 13,481 6,340 19,376 13,610 10,823 112.86%
-
Tax Rate -0.48% 25.20% 25.16% 23.37% 28.33% 28.21% 26.48% -
Total Cost 66,436 56,391 33,508 16,699 18,110 6,822 2,618 765.25%
-
Net Worth 526,566 517,362 510,562 512,025 498,958 514,008 514,752 1.52%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 14,738 6,701 6,700 - 13,234 5,285 5,279 98.39%
Div Payout % 43.89% 33.16% 49.70% - 68.31% 38.83% 48.78% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 526,566 517,362 510,562 512,025 498,958 514,008 514,752 1.52%
NOSH 133,986 134,031 134,005 134,038 132,349 132,135 131,987 1.00%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 33.57% 26.39% 28.69% 27.52% 51.69% 66.61% 80.52% -
ROE 6.38% 3.91% 2.64% 1.24% 3.88% 2.65% 2.10% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 74.64 57.15 35.06 17.19 28.32 15.46 10.18 277.87%
EPS 25.06 15.08 10.06 4.73 14.64 10.30 8.20 110.73%
DPS 11.00 5.00 5.00 0.00 10.00 4.00 4.00 96.40%
NAPS 3.93 3.86 3.81 3.82 3.77 3.89 3.90 0.51%
Adjusted Per Share Value based on latest NOSH - 134,038
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 47.68 36.52 22.40 10.98 17.87 9.74 6.41 281.51%
EPS 16.01 9.64 6.43 3.02 9.24 6.49 5.16 112.87%
DPS 7.03 3.19 3.19 0.00 6.31 2.52 2.52 98.29%
NAPS 2.5102 2.4663 2.4339 2.4409 2.3786 2.4504 2.4539 1.52%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 3.54 3.70 3.48 3.52 3.74 3.72 3.90 -
P/RPS 4.74 6.47 9.92 20.48 13.20 24.06 38.30 -75.19%
P/EPS 14.13 24.54 34.59 74.42 25.55 36.12 47.56 -55.50%
EY 7.08 4.08 2.89 1.34 3.91 2.77 2.10 125.00%
DY 3.11 1.35 1.44 0.00 2.67 1.08 1.03 109.04%
P/NAPS 0.90 0.96 0.91 0.92 0.99 0.96 1.00 -6.78%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/06/05 30/03/05 22/12/04 22/09/04 28/06/04 29/03/04 18/12/03 -
Price 3.50 3.62 3.78 3.62 3.38 4.06 3.52 -
P/RPS 4.69 6.33 10.78 21.06 11.93 26.26 34.57 -73.62%
P/EPS 13.97 24.01 37.57 76.53 23.09 39.42 42.93 -52.72%
EY 7.16 4.17 2.66 1.31 4.33 2.54 2.33 111.51%
DY 3.14 1.38 1.32 0.00 2.96 0.99 1.14 96.61%
P/NAPS 0.89 0.94 0.99 0.95 0.90 1.04 0.90 -0.74%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment